Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,528£12,716£13,034£13,360£13,760£65,398
Total Expenses£10,593£10,657£10,732£10,809£10,891£53,682
Profit Before Tax£1,935£2,058£2,302£2,551£2,869£11,715
Profit After Tax £1,568£1,667£1,864£2,066£2,324£9,489
Change In Property Value£5,550£5,717£10,795£12,424£13,169£47,654
Net Return£7,118£7,384£12,659£14,490£15,493£57,143
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%